[KGROUP] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KGROUP] KEY ALLIANCE GROUP BERHAD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 30.84%
YoY- 8.7%
Quarter Report
Latest QR
Upcoming QR
KGROUP's Result
KGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 36,652 30,304 33,976 28,136 33,280 29,464 25,948 25.75%
PBT 371 -424 524 724 562 837 972 -47.22%
Tax 12 0 0 -24 -27 0 0 -
NP 383 -424 524 700 535 837 972 -46.10%
-
NP to SH 452 -356 512 700 535 837 972 -39.83%
-
Tax Rate -3.23% - 0.00% 3.31% 4.80% 0.00% 0.00% -
Total Cost 36,269 30,728 33,452 27,436 32,745 28,626 24,976 28.09%
-
Net Worth 15,912 16,020 15,359 15,750 16,049 15,699 15,621 1.23%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 15,912 16,020 15,359 15,750 16,049 15,699 15,621 1.23%
NOSH 176,800 177,999 170,666 174,999 178,333 174,444 173,571 1.23%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.04% -1.40% 1.54% 2.49% 1.61% 2.84% 3.75% -
ROE 2.84% -2.22% 3.33% 4.44% 3.33% 5.33% 6.22% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.73 17.02 19.91 16.08 18.66 16.89 14.95 24.22%
EPS 0.26 -0.20 0.30 0.40 0.30 0.48 0.56 -39.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 174,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1.00 0.82 0.92 0.76 0.90 0.80 0.71 25.51%
EPS 0.01 -0.01 0.01 0.02 0.01 0.02 0.03 -51.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0043 0.0044 0.0042 0.0043 0.0044 0.0043 0.0042 1.57%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.07 0.06 0.09 0.12 0.16 0.12 0.16 -
P/RPS 0.34 0.35 0.45 0.75 0.86 0.71 1.07 -53.27%
P/EPS 27.38 -30.00 30.00 30.00 53.33 25.00 28.57 -2.78%
EY 3.65 -3.33 3.33 3.33 1.88 4.00 3.50 2.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 1.00 1.33 1.78 1.33 1.78 -42.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 27/08/08 28/05/08 29/02/08 27/11/07 29/08/07 -
Price 0.05 0.07 0.08 0.10 0.13 0.12 0.12 -
P/RPS 0.24 0.41 0.40 0.62 0.70 0.71 0.80 -55.02%
P/EPS 19.56 -35.00 26.67 25.00 43.33 25.00 21.43 -5.87%
EY 5.11 -2.86 3.75 4.00 2.31 4.00 4.67 6.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.78 0.89 1.11 1.44 1.33 1.33 -43.67%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment